EX-12.1 4 a2232831zex-12_1.htm EX-12.1

Exhibit 12.1

 

Washington Prime Group Inc.

 

Computation of Ratios of Earnings to Combined Fixed Charges and Preferred Share Dividends

 

(in thousands)

 

 

 

For the Six
Months Ended

 

Year Ended December 31,

 

 

 

June 30, 2017

 

2016

 

2015

 

2014

 

2013

 

2012

 

Earnings before fixed charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income from continuing operations

 

$

179,124

 

$

77,416

 

$

(104,122

)

$

205,455

 

$

187,334

 

$

156,390

 

Income tax expense

 

2,548

 

2,232

 

849

 

1,215

 

196

 

165

 

Loss (income) from unconsolidated entities

 

616

 

1,745

 

1,247

 

(973

)

(1,416

)

(1,028

)

Remeasurement gains from unconsolidated entities

 

 

 

 

(99,375

)

 

 

Distributions from unconsolidated entities

 

161

 

272

 

223

 

1,004

 

2,110

 

2,558

 

Fixed charges

 

64,492

 

139,027

 

141,965

 

82,816

 

56,219

 

59,429

 

Capitalized interest

 

(644

)

(2,640

)

(1,781

)

(283

)

(1,019

)

(442

)

Earnings before fixed charges

 

$

246,297

 

$

218,052

 

$

38,381

 

$

189,859

 

$

243,424

 

$

217,072

 

Fixed charges and preferred share dividends:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense (1)

 

63,769

 

$

136,225

 

$

139,923

 

$

82,428

 

$

55,058

 

$

58,844

 

Capitalized interest

 

644

 

2,640

 

1,781

 

283

 

1,019

 

442

 

Portion of rents representative of the interest factor

 

79

 

162

 

261

 

105

 

142

 

143

 

Total fixed charges

 

64,492

 

139,027

 

141,965

 

82,816

 

56,219

 

59,429

 

Preferred share dividends

 

7,016

 

14,032

 

15,989

 

 

 

 

Total fixed charges and preferred share dividends

 

$

71,508

 

$

153,059

 

$

157,954

 

$

82,816

 

$

56,219

 

$

59,429

 

Ratio of earnings to fixed charges and preferred share dividends

 

3.44

 

1.42

 

0.24

 

2.29

 

4.33

 

3.65

 

Excess (deficiency)

 

$

174,789

 

$

64,993

 

$

(119,573

)

$

107,043

 

$

187,205

 

$

157,643

 

 


(1) Does not include the impact of the approximate $1 billion of debt incurred related to the spin-off from Simon Property Group for all periods prior to May 28, 2014.

 

(2) The shortfall of earnings to fixed charges and preferred share dividends for the year ended December 31, 2015 was $119,573.  This shortfall resulted from the $31,653 of merger and transaction costs and $147,979 of impairment loss that we incurred during the year ended December 31, 2015.